| Revenue | DKK 9M | -31% |
| EBITDA | DKK 973K | -55% |
| Net profit | DKK 588K | -61% |
| Total assets | DKK 10,9M | -7% |
| Equity | DKK 8,8M | +7% |
| Employees | 32 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 21.157 | 19.981 | 10.049 | 13.106 | 8.982 |
| Staff expenses | -14.906 | -15.876 | -8.645 | -10.288 | -7.781 |
| EBITDA | 6.251 | 4.105 | 908 | 2.174 | 973 |
| Depreciation & amort. | -243 | -237 | -158 | -275 | -254 |
| EBIT | 6.008 | 3.868 | 750 | 1.899 | 719 |
| Net financials | -262 | -88 | 27 | 37 | 46 |
| Profit before tax | 5.746 | 3.780 | 777 | 1.936 | 765 |
| Tax | 1.281 | 793 | 176 | 411 | 177 |
| Net profit | 4.465 | 2.987 | 601 | 1.525 | 588 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 14.476 | 16.486 | 14.807 | 11.708 | 10.899 |
| Equity | 9.903 | 12.890 | 9.491 | 8.216 | 8.804 |
| Long-term debt | 816 | 1.144 | 1.162 | 0 | 0 |
| Short-term debt | 3.658 | 2.350 | 4.007 | 3.380 | 2.013 |
| Total debt | 4.474 | 3.494 | 5.169 | 3.380 | 2.013 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MJ Management | Management | 2007 |
| Former (1) | ||
PA Management | Management | 2007 – 2007 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2025 | |
| Chairman | 2023 | |
| Former (6) | ||
| Board of Directors | 2017 – 2023 | |
| Board of Directors | 2020 – 2025 | |
| Chairman | 2017 – 2023 | |
| Board of Directors | 2016 – 2017 | |
| Chairman | 2016 – 2017 | |
| Board of Directors | 2017 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2017 | |
| Company | 100% | 100% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |
| Mikkel Jensby Lund | Management | 0 companies |
| Padraig Martin Somers | Board of Directors | 0 companies |
| Neil Austin Johnson | Board of Directors | 0 companies |
| Charles Edward Topp | Board of Directors | 0 companies |
| Matthew William John Corbin | Chairman | 0 companies |
| Stewart Andrew Allan Mitchell | Chairman | 0 companies |
| Tina Lund | Board of Directors | 0 companies |
| Eskil Bielefeldt | Chairman | 0 companies |
| Steven Louis Bertone | Board of Directors | 0 companies |